{
  "docId": "019de06f-6e3e-7077-a233-0960269d6dc3",
  "docSlug": "9ffdbe63cafe0fdab0fe06827ff4ea3a",
  "documentTitle": "PJT Partners | Investment Banking Pitch Book | 53 slides",
  "authorId": "pjt-partners",
  "authorName": "PJT Partners",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-06-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 38,
  "pageCount": 53,
  "prevPage": 37,
  "nextPage": 39,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 150,
  "notes": "Includes sensitivity tables for WACC vs Terminal Multiple.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-6e3e-7077-a233-0960269d6dc3/38",
  "deckHref": "/decks/019de06f-6e3e-7077-a233-0960269d6dc3",
  "deckJsonHref": "/decks/019de06f-6e3e-7077-a233-0960269d6dc3.json",
  "deckAnchorHref": "/decks/019de06f-6e3e-7077-a233-0960269d6dc3#slide-38",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.45,
        "x": 0.04,
        "y": 0.89
      },
      "kind": "source-note",
      "text": "Source: Solar Management projections as provided by Lunar Management. (1) Cash taxes estimated based on levered cash taxes adjusted for impact of leverage. (2) Based on discount rate of 7.5%.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d104175f-5d0d-404b-ad2a-d87965002138",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.04,
        "y": 0.21
      },
      "kind": "table",
      "text": "CASH FLOW BUILD",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "88dce4f9-65e8-4501-af5c-68abc4522f18",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.04,
        "y": 0.58
      },
      "kind": "table",
      "text": "IMPLIED PRICE PER SHARE",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8ccb2d2a-447c-4b81-a914-ad6071cc3508",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.44,
        "x": 0.52,
        "y": 0.58
      },
      "kind": "table",
      "text": "IMPLIED PERPETUITY GROWTH RATE",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b5b103bb-ea28-428b-886f-86ff7b1cec90",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.44,
        "x": 0.52,
        "y": 0.21
      },
      "kind": "table",
      "text": "VALUATION SUMMARY",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7e918af3-9092-4f00-a689-f08dae07b74d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.35,
        "x": 0.04,
        "y": 0.08
      },
      "kind": "title",
      "text": "DCF Valuation of Solar",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "df25e337-c311-495f-b45c-fbbe29038da2",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "48c096fa-725f-4cfa-91a1-0ec0a2a61539",
      "evidence": "DCF Valuation of Solar",
      "confidence": 0.9
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "fc65739d-c36e-4b44-a79b-4439cae6ed98",
      "evidence": "CASH FLOW BUILD",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "8dda84fd-107a-444d-a5af-a4b7ca731a95",
      "evidence": "Sensitivity tables for share price and growth rate",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}